<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£40,032</td><td>£40,632</td><td>£41,648</td><td>£42,689</td><td>£43,970</td><td>£208,972</td></tr><tr><td>Total Expenses</td><td>£29,482</td><td>£29,562</td><td>£29,682</td><td>£29,806</td><td>£29,953</td><td>£148,485</td></tr><tr><td>Profit Before Tax</td><td>£10,550</td><td>£11,070</td><td>£11,966</td><td>£12,884</td><td>£14,017</td><td>£60,488</td></tr><tr><td>Profit After Tax      </td><td>£8,546</td><td>£8,967</td><td>£9,692</td><td>£10,436</td><td>£11,354</td><td>£48,995</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,400</td><td>£22,134</td><td>£29,455</td><td>£64,002</td></tr><tr><td>Net Return</td><td>£8,552</td><td>£8,973</td><td>£22,093</td><td>£32,570</td><td>£40,809</td><td>£112,997</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>